COMPANY REGISTRATION NUMBER: 02768057
CHARITY REGISTRATION NUMBER: 1020411
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED Company Limited by Guarantee UNAUDITED FINANCIAL STATEMENTS 31 DECEMBER 2024
RADFORD & SERGEANT
Chartered accountants 73 High Street ALDERSHOT Hants GU11 1BZ
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
TRUSTEES' ANNUAL REPORT (INCORPORATING THE DIRECTOR'S REPORT)
YEAR ENDED 31 DECEMBER 2024
The trustees, who are also the directors for the purposes of company law, present their report and the unaudited financial statements of the charity for the year ended 31 December 2024.
Reference and Administrative Details
Registered charity name The Working Omnibus Museum Project Limited
Charity registration number 1020411 Company registration number 02768057 Principal office and registered Hampshire House office 204 Holly Road ALDERSHOT GU12 4SE
The Trustees
Mr D J Hutchings Mr P Jacob Mr P R Marfleet Mr D Button Mr A D Hurley Mr D Wood
Company Secretary Mr D J Hutchings
Independent Examiner
Structure, Governance and Management
The Activities are carried out through a number of divisions:-
City of Portsmouth Preserved Transport Depot Medstead Depot Omnibus Group Stedham Garage Group Southampton & District Transport Hertiage Trust
Each division is managed on a day to day basis by its own committee which is elected by its members. Representatives from each committee are appointed to the Board of Trustees, 2 from City of Portsmouth Preserved Transport Depot; 2 from Medstead Depot Omnibus Group; 1 from Stedham Garage Group; and 1 from Southampton & District Transport Hertiage Trust
The Board of Trustees meets on a quarterly basis to receive reports on the activities of each division, and manage the Charities overall policy.
Objectives and Activities
The setting up and running of premises for the storage and restoration of local road passenger transport on the south coast, for the benefit of the public through education.
- 1 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
TRUSTEES' ANNUAL REPORT (INCORPORATING THE DIRECTOR'S REPORT) (continued)
YEAR ENDED 31 DECEMBER 2024
Objectives and Activities (continued)
Ensuring our work delivers our aims
We review our aims, objectives and activities each year. This review looks at what we achieved and the outcomes of our work in the previous 12 months. The review looks at the success of each key activity and the benefits they have brought to those groups of people we are set up to help. The review also helps us ensure our aims, objectives and activities remain focused on our stated purposes.
We have referred to the guidance contained in the Charity Commission's general guidance on public benefit when reviewing our aims and objectives and in planning our future activities. In particular, the trustees consider how planned activities will contribute to the aims and objectives they have set.
Achievements and Performance
City of Portsmouth Preserved Transport Depot (CPPTD)
The Membership responded magnificently during this period by keeping up their subscriptions and making extra donations to support our cause. Given the current cost pressures on the group consideration will need to be given to vehicle use next year.
Restoration work proceeds apace, and are just about breaking even given the vehicle restoration works which have been undertaking this year.
The usual summer events have been undertaken including open days at Wicor, Southwick Revival in June and the monthly Southsea Sunday running once a month between April and September. In October our buses again supported the Great South Run.
Medstead Depot Omnibus Group (MDOG)
Volunteer site maintenance continued monthly during the year and the bi-monthly committee meetings were held as face to face meetings. However in view of a reduction in volunteer numbers, the ground maintenance and pruning work has been outsourced to an outside contractor.
The final distribution from the estate was made and resulted in a further £16,954 being received.
The use of the legacy was considered at great length during the year, including possible repayments of loans; purchase of a further site; and improvements to the current site. Proposals are to be submitted to the next AGM.
The free bus service from Alresford Station recommenced on the first Sunday of each month from May to October.
Stedham Garage Group (SGG)
Regal 492 attended the last event in October at Amberley Museum unfortunately in the pouring rain. Thus no other movement by the other 3 coaches.
Donations continue at levels equal to expenses i.e. electricity and Rates.
- 2 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
TRUSTEES' ANNUAL REPORT (INCORPORATING THE DIRECTOR'S REPORT) (continued)
YEAR ENDED 31 DECEMBER 2024
Achievements and Performance (continued)
Southampton & District Transport Heritage Trust (S&DTHT)
S&DTHT has set itself the task of preparing for MoT and servicing ready for the road as many buses as possible after a long period of inactivity for them due to the Covid-19 pandemic.
The relations between S&DTHT and BBMT have improved markedly over the last few months since the last BBMT AGM when a new management team took office. There is a new spirit of co-operation at the site and it is intended not to lose this opportunity of building upon this situation.
In particular the storage area is being developed and in spite of great physical difficulties in completing the hardcore crushing project, the chairman has almost single handedly collected and broken a great deal of concrete and brick material. An improvement and extension to the area will further the development of the site which will allow more vehicles to it and result in extra revenue. In support of this more vehicle owners are willing to come to Bursledon and there will be no difficulty in filling the spaces when they become vacant.
Financial Review
The total incoming resources were up on the previous year at £118,891 compared to £66,717, due to a legacy of £16,594, a £12,000 increase in donations to pre Covid-19 levels, £12,197 from the "Farewell to Southampton's Red Buses" event, and an increase in interest received of approximately £4,000.
Outgoing resources were £82,4166 compared to £64,831, due to the increase to pre Covid-19 levels of activities.
Overall there was a surplus of £36,475 compared to surplus of £1,886 in 2022.
The trustees have examined the requirement for free reserves which are those unrestricted funds not invested in fixed assets, or otherwise committed. The trustees consider that this should be at a level which would cover the rental commitments for storage space, the operational costs of the vehicles, and the administration and management for the year, in the event of no income being received. The expenditure on such items was £82,416 in the year to 31 December 2023, and is forecast to be approximately £95,000 in the current year. In addition The Covid-19 grants of £47,000 will be retained in reserve as whilst the financial recovery from Covid-19 is taking place, there is now a "Cost of Living" crisis which will impact on future income, and generate cost increases. Free reserves currently stand at £140,375 (2022 - £120,083).
The trustees have assessed the major risks to which the charity is exposed, in particular those related to the operations and finances of the charity, and are satisfied that systems are in place to mitigate our exposure to major risks.
Plans for Future Periods
Each division is aiming to build on its activities and achievements of previous years.
City of Portsmouth Preserved Transport Depot (CPPTD)
-
to restart the restoration projects and our ability to show the vehicle to the public.
-
to raise funds to enable us to secure a site for a long-term facility for the collection.
-
to increase the numbers of active volunteers to speed up the restoration of the vehicles.
-
to increase public access to the collection including those vehicles not currently mobile.
- 3 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
TRUSTEES' ANNUAL REPORT (INCORPORATING THE DIRECTOR'S REPORT) (continued)
YEAR ENDED 31 DECEMBER 2024
Plans for Future Periods (continued)
Medstead Depot Omnibus Group (MDOG)
-
to continue the free bus service to operate as a circular service on a hourly basis from Alresford Station instead of Alton Station, using a single vehicle.
-
continue maintenance work on the depot, and clear spare parts, etc from the depot to the new storage area.
-
to investigate costs of improvement works to the site, including the connection to the mains sewer and a water supply.
Stedham Garage Group (SGG)
- to continue the sourcing and fitting of replacement parts.
Southampton & District Transport Heritage Trust(S&DTHT)
- to consolidate activities following the relocation to the new site.
Small Company Provisions
This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.
The trustees' annual report was approved on 22 April 2025 and signed on behalf of the board of trustees by:
Mr D J Hutchings Charity Secretary
- 4 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
YEAR ENDED 31 DECEMBER 2024
I report to the trustees on my examination of the financial statements of The Working Omnibus Museum Project Limited ('the charity') for the year ended 31 December 2024.
Responsibilities and Basis of Report
As the trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 ('the 2006 Act’).
Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent Examiner's Statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of the charity as required by section 386 of the 2006 Act; or
-
the financial statements do not accord with those records; or
-
the financial statements do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair' view which is not a matter considered as part of an independent examination; or
-
the financial statements have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Independent Examiner
- 5 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT)
YEAR ENDED 31 DECEMBER 2024
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||
| funds | funds | Total funds | Total funds | ||
| Note | £ | £ | £ | £ | |
| Income and endowments | |||||
| Donations and legacies | 5 | 45,406 | 9,224 | 54,629 | 68,997 |
| Charitable activities | 6 | 36,202 | – | 36,202 | 44,860 |
| Other trading activities | 7 | 635 | – | 635 | 185 |
| Investment income | 8 | 2,067 | 5,917 | 7,984 | 4,620 |
| Other income | 9 | – | 201 | 201 | 229 |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||
| Total income | 84,310 | 15,342 | 99,651 | 118,891 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | ||
| Expenditure | |||||
| Expenditure on raising funds: | |||||
| Costs of other trading activities | 10 | 313 | – | 313 | – |
| Expenditure on charitable activities | 11,12 | 79,942 | 12,858 | 92,799 | 82,416 |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| Total expenditure | 80,255 | 12,858 | 93,112 | 82,416 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| Net income and net movement in funds | 4,055 | 2,484 | 6,539 | 36,475 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| Reconciliation of funds | |||||
| Total funds brought forward | 203,775 | 221,700 | 425,475 | 389,000 | |
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||
| Total funds carried forward | 207,830 ৶৶৶৶৶৶৶৶৶ |
224,184 ৶৶৶৶৶৶৶৶৶ |
432,014 ৶৶৶৶৶৶৶৶৶ |
425,475 ৶৶৶৶৶৶৶৶৶ |
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
The notes on pages 10 to 22 form part of these financial statements.
- 6 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2024
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Note | £ | £ | £ | £ | |
| Fixed Assets | |||||
| Tangible fixed assets | 17 | 116,969 | 121,475 | ||
| Heritage assets | 18 | 10,804 | 10,804 | ||
| Investments | 19 | 20,500 | 26,000 | ||
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||||
| 148,273 | 158,279 | ||||
| Current Assets | |||||
| Debtors | 20 | 36,258 | 19,998 | ||
| Cash at bank and in hand | 374,111 | 379,624 | |||
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||||
| 410,369 | 399,622 | ||||
| Creditors: amounts falling due within | one | ||||
| year | |||||
| Payments received on account | 3,112 | 3,512 | |||
| Other creditors including taxation and | |||||
| social security | 21 | 5,488 | 5,388 | ||
| Accruals and deferred income | 2,528 | 4,026 | |||
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||||
| 11,128 | 12,926 | ||||
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||||
| Net Current Assets | 399,241 | 386,696 | |||
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||||
| Total Assets Less Current Liabilities | 547,514 | 544,975 | |||
| Creditors: amounts falling due after more | |||||
| than one year | |||||
| Other creditors including taxation and | |||||
| social security | 22 | 115,500 | 119,500 | ||
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||||
| Net Assets | 432,014 | 425,475 | |||
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | ||||
| Funds of the Charity | |||||
| Restricted funds | 224,184 | 221,700 | |||
| Unrestricted funds | 207,830 | 203,775 | |||
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||||
| Total charity funds | 23 | 432,014 | 425,475 | ||
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ |
For the year ending 31 December 2024 the charity was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
-
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
The statement of financial position continues on the following page. The notes on pages 10 to 22 form part of these financial statements.
- 7 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
STATEMENT OF FINANCIAL POSITION (continued)
31 DECEMBER 2024
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime.
These financial statements were approved by the board of trustees and authorised for issue on 22 April 2025, and are signed on behalf of the board by:
Mr P R Marfleet Trustee
The notes on pages 10 to 22 form part of these financial statements.
- 8 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
STATEMENT OF CASH FLOWS
YEAR ENDED 31 DECEMBER 2024
| 2024 | 2023 | |
|---|---|---|
| £ | £ | |
| Cash Flows from Operating Activities | ||
| Net income | 6,539 | 36,475 |
| Adjustments for: | ||
| Depreciation of tangible fixed assets | 5,882 | 6,212 |
| Other interest receivable and similar income | (7,984) | (4,620) |
| Accrued (income)/expenses | (1,498) | 1,961 |
| Changes in: | ||
| Trade and other debtors | (16,260) | 2,345 |
| Trade and other creditors | (4,300) | (68,422) |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| Cash generated from operations | (17,621) | (26,049) |
| Interest received | 7,984 | 4,620 |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| Net cash used in operating activities | (9,637) | (21,429) |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |
| Cash Flows from Investing Activities | ||
| Purchase of tangible assets | (1,376) | (3,227) |
| Proceeds from sale of heritage assets | – | 1,000 |
| Purchases of other investments | – | (25,000) |
| Proceeds from sale of other investments | 5,500 | – |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| Net cash from/(used in) investing activities | 4,124 | (27,227) |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |
| Net Decrease in Cash and Cash Equivalents | (5,513) | (48,656) |
| Cash and Cash Equivalents at Beginning of Year | 379,624 | 428,279 |
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | |
| Cash and Cash Equivalents at End of Year | 374,111 | 379,623 |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ |
The notes on pages 10 to 22 form part of these financial statements.
- 9 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS
YEAR ENDED 31 DECEMBER 2024
1. General Information
The charity is a public benefit entity and a private company limited by guarantee, registered in England and Wales and a registered charity in England and Wales. The address of the registered office is Hampshire House, 204 Holly Road, ALDERSHOT, GU12 4SE.
2. Statement of Compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Charities SORP (FRS 102)) and the Companies Act 2006.
3. Accounting Policies
(a) Basis of Preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through income or expenditure.
The financial statements are prepared in sterling, which is the functional currency of the entity.
(b) Going Concern
There are no material uncertainties about the charity's ability to continue.
(c) Judgements and Key Sources of Estimation Uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Significant judgements
The judgements (apart from those involving estimations) that management has made in the process of applying the entity's accounting policies and that have the most significant effect on the amounts recognised in the financial statements are as follows:
Key sources of estimation uncertainty
Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. The key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows:
- 10 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
3. Accounting Policies (continued)
(d) Fund Accounting
Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes.
Designated funds are unrestricted funds earmarked by the trustees for particular future project or commitment.
Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.
(e) Incoming Resources
All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income:
-
income from donations or grants is recognised when there is evidence of entitlement to the gift, receipt is probable and its amount can be measured reliably.
-
legacy income is recognised when receipt is probable and entitlement is established.
-
income from donated goods is measured at the fair value of the goods unless this is impractical to measure reliably, in which case the value is derived from the cost to the donor or the estimated resale value. Donated facilities and services are recognised in the accounts when received if the value can be reliably measured. No amounts are included for the contribution of general volunteers.
-
income from contracts for the supply of services is recognised with the delivery of the contracted service. This is classified as unrestricted funds unless there is a contractual requirement for it to be spent on a particular purpose and returned if unspent, in which case it may be regarded as restricted.
- 11 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
3. Accounting Policies (continued)
(f) Resources Expended
Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates:
-
expenditure on raising funds includes the costs of all fundraising activities, events, noncharitable trading activities, and the sale of donated goods.
-
expenditure on charitable activities includes all costs incurred by a charity in undertaking activities that further its charitable aims for the benefit of its beneficiaries, including those support costs and costs relating to the governance of the charity apportioned to charitable activities.
-
other expenditure includes all expenditure that is neither related to raising funds for the charity nor part of its expenditure on charitable activities.
All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.
(g) Tangible Assets
All fixed assets are initially recorded at cost.
(h) Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
| Freehold Buildings | - | 2% straight line |
|---|---|---|
| Leasehold Inprovements | - | 10% straight line |
| Fixtures & fittings | - | 10% straight line |
(i) Heritage Assets
The charity holds heritage assets, which are tangible fixed assets of historical, artistic or scientific importance that are held to advance preservation and conservation objectives of the charity. Newly purchased heritage assets are capitalised and included at cost including any incidental expenses of acquisition.
Where heritage assets were acquired in past accounting periods and not capitalised, it can be difficult or costly to attribute a cost or value to them. In such cases, these assets are excluded from the balance sheet if reliable cost information is not available and conventional valuation approaches lack sufficient reliability or significant costs are involved in the reconstruction or analysis of past accounting records or in valuation, which are onerous compared with the additional benefit derived by users of the accounts in assessing the trustees' stewardship of the assets.
The very long expected lives of heritage assets, due to their nature, value and need to be protected and preserved means that depreciation is not material and is, therefore, not provided.
- 12 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
3. Accounting Policies (continued)
(j) Investments
Unlisted equity investments are initially recorded at cost, and subsequently measured at fair value. If fair value cannot be reliably measured, assets are measured at cost less impairment.
Listed investments are measured at fair value with changes in fair value being recognised in income or expenditure.
(k) Impairment of Fixed Assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.
For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the charity are assigned to those units.
(l) Financial Instruments
A financial asset or a financial liability is recognised only when the charity becomes a party to the contractual provisions of the instrument.
Basic financial instruments are initially recognised at the amount receivable or payable including any related transaction costs.
Current assets and current liabilities are subsequently measured at the cash or other consideration expected to be paid or received and not discounted.
Debt instruments are subsequently measured at amortised cost.
Where investments in shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in income and expenditure. All other such investments are subsequently measured at cost less impairment.
Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
- 13 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
3. Accounting Policies (continued)
Financial Instruments (continued)
Other financial instruments are subsequently measured at fair value, with any changes recognised in the statement of financial activities, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised under the appropriate heading in the statement of financial activities in which the initial gain was recognised.
For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics.
Any reversals of impairment are recognised immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
4. Limited by Guarantee
The company is limited by guarantee, the liability of each member being £1.
5. Donations and Legacies
| Unrestricted | Restricted | Total Funds | |
|---|---|---|---|
| Funds | Funds | 2024 | |
| £ | £ | £ | |
| Donations | |||
| Medstead Depot Omnibus Group | – | 7,974 | 7,974 |
| City of Portsmouth Preserved Transport Depot | 13,831 | – | 13,831 |
| Stedham Garage Group | 1,570 | – | 1,570 |
| Tax reclaimed on Gift Aid Donations | 4,069 | 1,250 | 5,318 |
| Southampton & District Transport Heritage Trust | 8,198 | – | 8,198 |
| Legacies | |||
| Legacies | – | – | – |
| Grants | |||
| CPPTD - Portsmouth City Council | 8,560 | – | 8,560 |
| S&DTHT-Southampton City Council | 3,200 | – | 3,200 |
| Subscriptions | |||
| MDOG Membership Subscriptions | 452 | – | 452 |
| CPPTD Membership Subscriptions | 2,796 | – | 2,796 |
| S&DTHT Membership Subscriptions | 2,730 | – | 2,730 |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| 45,406 | 9,224 | 54,629 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ |
- 14 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
5. Donations and Legacies (continued)
| Unrestricted | Restricted | Total Funds | |||
|---|---|---|---|---|---|
| Funds | Funds | 2023 | |||
| £ | £ | £ | |||
| Donations | |||||
| Medstead Depot Omnibus Group | 131 | 7,074 | 7,205 | ||
| City of Portsmouth Preserved Transport | Depot | 15,446 | – | 15,446 | |
| Stedham Garage Group | 1,080 | – | 1,080 | ||
| Tax reclaimed on Gift Aid Donations | 3,355 | 1,546 | 4,901 | ||
| Southampton & District Transport Heritage Trust | 7,455 | – | 7,455 | ||
| Legacies | |||||
| Legacies | – | 16,594 | 16,594 | ||
| Grants | |||||
| CPPTD - Portsmouth City Council | 7,700 | – | 7,700 | ||
| S&DTHT-Southampton City Council | 3,200 | – | 3,200 | ||
| Subscriptions | |||||
| MDOG Membership Subscriptions | 468 | – | 468 | ||
| CPPTD Membership Subscriptions | 2,243 | – | 2,243 | ||
| S&DTHT Membership Subscriptions | 2,705 | – | 2,705 | ||
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |||
| 43,783 | 25,214 | 68,997 | |||
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |||
| 6. | Charitable Activities | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2024 | Funds | 2023 | ||
| £ | £ | £ | £ | ||
| Sale of goods/services as part of direct | |||||
| charitable activities | 1,382 | 1,382 | 1,285 | 1,285 | |
| Income from non-investment property in | |||||
| furtherance of the charity's objects | 33,028 | 33,028 | 29,708 | 29,708 | |
| Farewell to Southampton's Red Buses | – | – | 12,197 | 12,197 | |
| Speakers Fees | 1,792 | 1,792 | – | – | |
| IOW & Staffold Barn Trip Income | – | – | 1,670 | 1,670 | |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| 36,202 | 36,202 | 44,860 | 44,860 | ||
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| 7. | Other Trading Activities | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2024 | Funds | 2023 | ||
| £ | £ | £ | £ | ||
| Fundraising events | – | – | 185 | 185 | |
| Sales Stand Income | 635 | 635 | – | – | |
| ৄৄৄৄ | ৄৄৄৄ | ৄৄৄৄ | ৄৄৄৄ | ||
| 635 | 635 | 185 | 185 | ||
| ৶৶৶৶ | ৶৶৶৶ | ৶৶৶৶ | ৶৶৶৶ |
- 15 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
8. Investment Income
| Unrestricted | Restricted | Total Funds | |||
|---|---|---|---|---|---|
| Funds | Funds | 2024 | |||
| £ | £ | £ | |||
| Bank interest receivable MDOG | – | 5,917 | 5,917 | ||
| Bank interest receivable CoPPTD | 1,795 | – | 1,795 | ||
| Bank interest receivable WOMP | 3 | – | 3 | ||
| Bank interest receivable S&DTHT | 269 | – | 269 | ||
| ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | |||
| 2,067 | 5,917 | 7,984 | |||
| ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | |||
| Unrestricted | Restricted | Total Funds | |||
| Funds | Funds | 2023 | |||
| £ | £ | £ | |||
| Bank interest receivable MDOG | – | 2,844 | 2,844 | ||
| Bank interest receivable CoPPTD | 1,774 | – | 1,774 | ||
| Bank interest receivable WOMP | 2 | – | 2 | ||
| Bank interest receivable S&DTHT | – | – | – | ||
| ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | |||
| 1,776 | 2,844 | 4,620 | |||
| ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | |||
| 9. | Other Income | ||||
| Restricted | Total Funds | Restricted | Total Funds | ||
| Funds | 2024 | Funds | 2023 | ||
| £ | £ | £ | £ | ||
| MDOG - NFU Bonus | 201 | 201 | 229 | 229 | |
| ৶৶৶৶ | ৶৶৶৶ | ৶৶৶৶ | ৶৶৶৶ | ||
| 10. | Costs of Other Trading Activities | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2024 | Funds | 2023 | ||
| £ | £ | £ | £ | ||
| Sales Stand Costs | 313 | 313 | – | – | |
| ৶৶৶৶ | ৶৶৶৶ | ৶৶৶৶ | ৶৶৶৶ |
- 16 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
11. Expenditure on Charitable Activities by Fund Type
| Unrestricted | Restricted | Total Funds | |
|---|---|---|---|
| Funds | Funds | 2024 | |
| £ | £ | £ | |
| Medstead Depot Omnibus Group | – | 12,286 | 12,286 |
| City of Portsmouth Preserved Transport Depot | 44,373 | – | 44,373 |
| Stedham Garage Group | 2,149 | – | 2,149 |
| Southampton & District Transport Heritage Trust | 28,164 | – | 28,164 |
| Support costs | 5,256 | 572 | 5,827 |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| 79,942 | 12,858 | 92,799 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2023 | |
| £ | £ | £ | |
| Medstead Depot Omnibus Group | – | 12,371 | 12,371 |
| City of Portsmouth Preserved Transport Depot | 37,337 | – | 37,337 |
| Stedham Garage Group | 1,320 | – | 1,320 |
| Southampton & District Transport Heritage Trust | 25,506 | – | 25,506 |
| Support costs | 5,309 | 573 | 5,882 |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| 69,472 | 12,944 | 82,416 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ |
12. Expenditure on Charitable Activities by Activity Type
| Activities | ||||
|---|---|---|---|---|
| undertaken | Total funds | Total fund | ||
| directly Support costs | 2024 | 2023 | ||
| £ | £ | £ | £ | |
| Medstead Depot Omnibus Group | 12,286 | 777 | 13,063 | 13,461 |
| City of Portsmouth Preserved Transport | ||||
| Depot | 44,373 | 1,977 | 46,350 | 39,271 |
| Stedham Garage Group | 2,149 | – | 2,149 | 1,320 |
| Southampton & District Transport | ||||
| Heritage Trust | 28,164 | 3,001 | 31,165 | 28,287 |
| Governance costs | – | 72 | 72 | 77 |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| 86,972 | 5,827 | 92,799 | 82,416 | |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ |
- 17 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
13. Analysis of Support Costs
| WOMP | ||||||
|---|---|---|---|---|---|---|
| MDOG | CPPTD | S&DTHT | Governance | Total 2024 | Total 2023 | |
| £ | £ | £ | £ | £ | £ | |
| Communications | ||||||
| and IT | 66 | 610 | 2,150 | 75 | 2,901 | 2,663 |
| Finance costs | 64 | – | – | – | 64 | 60 |
| Depreciation | 572 | – | – | – | 572 | 572 |
| Insurance | – | – | – | – | – | 242 |
| Member's | ||||||
| Newsletter Costs | – | 1,366 | 784 | – | 2,150 | 2,184 |
| AGM and Meeting | ||||||
| costs | 12 | – | – | – | 12 | 25 |
| Travelling | – | – | – | – | – | 135 |
| ৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | |
| 714 | 1,976 | 2,934 | 75 | 5,699 | 5,881 | |
| ৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | |
| Net Income | ||||||
| Net income is stated after charging/(crediting): | ||||||
| 2024 | 2023 | |||||
| £ | £ | |||||
| Depreciation of tangible fixed assets | 5,882 ৶৶৶৶৶৶৶ |
6,212 ৶৶৶৶৶৶৶ |
14. Net Income
15. Staff Costs
There were no employees in either year.
16. Trustee Remuneration and Expenses
No remuneration or other benefits from employment with the charity or a related entity were received by the trustees.
- 18 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
17. Tangible Fixed Assets
| Short | ||||
|---|---|---|---|---|
| Freehold | leasehold | Fixtures and | ||
| property | property | fittings | Total | |
| £ | £ | £ | £ | |
| Cost | ||||
| At 1 January 2024 | 228,017 | 19,419 | 7,235 | 254,671 |
| Additions | – | – | 1,376 | 1,376 |
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | |
| At 31 December 2024 | 228,017 | 19,419 | 8,611 | 256,047 |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | |
| Depreciation | ||||
| At 1 January 2024 | 111,828 | 18,752 | 2,616 | 133,196 |
| Charge for the year | 5,633 | – | 249 | 5,882 |
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | |
| At 31 December 2024 | 117,461 | 18,752 | 2,865 | 139,078 |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | |
| Carrying amount | ||||
| At 31 December 2024 | 110,556 | 667 | 5,746 | 116,969 |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | |
| At 31 December 2023 | 116,189 | 667 | 4,619 | 121,475 |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ |
18. Heritage Assets
Heritage assets comprise:-
-
City of Portsmouth number 7 RV 6367 a 1935 Leyland Titan TD4
-
City of Portsmouth Ford Iveco
-
City of Portsmouth number 251 ERV251D a 1966 Open Top Leyland Atlantean
-
Thames Valley number 748 JRX823 a 1955 Bristol KSW
Heritage assets will only be acquired if sufficient funding is provided by third parties to fund the ongoing restoration and operating cost of the assets concerned; so they do not become a liability on the charity.
Heritage assets will only be disposed of to other charities with similar aims and objectives; museums; or in the case of donated assets to their original owners.
Access to heritage assets will be an open days at the charity's depots; the operation of free bus services; and the taking or vehicles to rallies, fetes and other events.
| Purchases | |
|---|---|
| vehicles | |
| £ | |
| Cost or valuation | |
| At 1 January 2024 and 31 December 2024 | 10,804 |
| ৶৶৶৶৶৶৶৶ | |
| Accumulated depreciation | |
| At 1 January 2024 and 31 December 2024 | – |
| ৶৶৶৶৶৶৶৶ | |
| Carrying amount | |
| At 31 December 2024 | 10,804 |
| ৶৶৶৶৶৶৶৶ | |
| At 31 December 2023 | 10,804 |
| ৶৶৶৶৶৶৶৶ |
- 19 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
18. Heritage Assets (continued)
An analysis of Heritage Assets purchased at cost and donated at valuation is shown above.
19. Investments
| Cash or cash | Other | ||
|---|---|---|---|
| equivalents | investments | Total | |
| £ | £ | £ | |
| Cost or valuation | |||
| At 1 January 2024 | 25,000 | 1,000 | 26,000 |
| Additions | – | – | – |
| Disposals | (5,500) | – | (5,500) |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | |
| At 31 December 2024 | 19,500 | 1,000 | 20,500 |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |
| Impairment | |||
| At 1 January 2024 and 31 December 2024 | – | – | |
| ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| Carrying amount | |||
| At 31 December 2024 | 19,500 | 1,000 | 20,500 |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | |
| At 31 December 2023 | 25,000 | 1,000 | 26,000 |
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ |
All investments shown above are held at valuation.
Investments represent 7,200 non-equity shares are held in Mid Hants Railway plc. These shares are not readily marketable and the trustees consider a valuation of £1,000 to be reasonable.
20. Debtors
| 2024 | 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Prepayments and accrued income | 21,206 | 10,180 | |
| Other debtors | 15,052 | 9,818 | |
| ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ||
| 36,258 | 19,998 | ||
| ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ||
| 21. | Other Creditors Including Taxation and Social Security Falling | ||
| due Within One Year | |||
| 2024 | 2023 | ||
| £ | £ | ||
| Other creditors | 5,488 | 5,388 | |
| ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ||
| 22. | Other Creditors Including Taxation and Social Security Falling | ||
| due after More than One Year | |||
| 2024 | 2023 | ||
| £ | £ | ||
| Other creditors | 115,500 | 119,500 | |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ |
- 20 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
23. Analysis of Charitable Funds
Unrestricted funds
| Unrestricted funds | ||||
|---|---|---|---|---|
| At | At | |||
| 1 January 202 | 31 | December | ||
| 4 | Income | Expenditure | 2024 | |
| £ | £ | £ | £ | |
| General funds | 740 | (794) | 2,472 | 2,418 |
| M D O G | 5,671 | 452 | (205) | 5,918 |
| C P P T D | 95,217 | 51,914 | (46,662) | 100,469 |
| CPPTD - Building Fund | 58,636 | 840 | – | 59,476 |
| CPPTD - Tram Restoration Fund | 4,511 | – | – | 4,511 |
| CPPTD - Tram Working Fund | 253 | – | – | 253 |
| S G G | 2,256 | 1,569 | (2,077) | 1,748 |
| S & D T H T | 36,491 | 30,329 | (33,783) | 33,037 |
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | |
| 203,775 | 84,310 | (80,255) | 207,830 | |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | |
| At | At | |||
| 1 January 202 | 31 | December | ||
| 3 | Income | Expenditure | 2023 | |
| £ | £ | £ | £ | |
| General funds | 1,206 | (389) | (76) | 741 |
| M D O G | 5,590 | 599 | (518) | 5,671 |
| C P P T D | 86,749 | 47,737 | (39,270) | 95,216 |
| CPPTD - Building Fund | 57,796 | 840 | – | 58,636 |
| CPPTD - Tram Restoration Fund | 4,511 | – | – | 4,511 |
| CPPTD - Tram Working Fund | 253 | – | – | 253 |
| S G G | 2,496 | 1,080 | (1,320) | 2,256 |
| S & D T H T | 24,042 | 40,737 | (28,288) | 36,491 |
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | |
| 182,643 | 90,604 | (69,472) | 203,775 | |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | |
| Restricted funds | ||||
| At | At | |||
| 1 January 202 | 31 | December | ||
| 4 | Income | Expenditure | 2024 | |
| £ | £ | £ | £ | |
| M D O G | 221,700 | 15,342 | (12,858) | 224,184 |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | |
| At | At | |||
| 1 January 202 | 31 | December | ||
| 3 | Income | Expenditure | 2023 | |
| £ | £ | £ | £ | |
| M D O G | 206,357 ৶৶৶৶৶৶৶৶৶ |
28,287 ৶৶৶৶৶৶৶৶ |
(12,944) ৶৶৶৶৶৶৶৶ |
221,700 ৶৶৶৶৶৶৶৶৶ |
- 21 -
THE WORKING OMNIBUS MUSEUM PROJECT LIMITED
COMPANY LIMITED BY GUARANTEE
NOTES TO THE FINANCIAL STATEMENTS (continued)
YEAR ENDED 31 DECEMBER 2024
24. Analysis of Net Assets Between Funds
| Unrestricted | Restricted | Total Funds | ||
|---|---|---|---|---|
| Funds | Funds | 2024 | ||
| £ | £ | £ | ||
| Tangible fixed assets | 4,119 | 111,201 | 115,320 | |
| Heritage assets | 6,900 | 5,000 | 11,900 | |
| Investments | 1,000 | 19,500 | 20,500 | |
| Current assets | 199,320 | 203,983 | 403,303 | |
| Creditors less than 1 year | (5,740) | – | (5,740) | |
| Creditors greater than 1 year | – | (115,500) | (115,500) | |
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||
| Net assets | 205,599 | 224,184 | 429,783 | |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | ||
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2023 | ||
| £ | £ | £ | ||
| Tangible fixed assets | 4,964 | 116,511 | 121,475 | |
| Heritage assets | 5,804 | 5,000 | 10,804 | |
| Investments | 1,000 | 25,000 | 26,000 | |
| Current assets | 204,933 | 194,689 | 399,622 | |
| Creditors less than 1 year | (12,926) | – | (12,926) | |
| Creditors greater than 1 year | – | (119,500) | (119,500) | |
| ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ৄৄৄৄৄৄৄৄৄ | ||
| Net assets | 203,775 | 221,700 | 425,475 | |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ | ||
| 25. | Analysis of Changes in Net Debt | |||
| At | ||||
| At 1 Jan 2024 | Cash flows | 31 Dec 2024 | ||
| £ | £ | £ | ||
| Cash at bank and in hand | 379,624 | (5,513) | 374,111 | |
| ৶৶৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶ | ৶৶৶৶৶৶৶৶৶ |
- 22 -